As of 2025-12-25, the Intrinsic Value of Philip Morris International Inc (PM) is 199.02 USD. This PM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 162.64 USD, the upside of Philip Morris International Inc is 22.40%.
The range of the Intrinsic Value is 122.44 - 462.76 USD
Based on its market price of 162.64 USD and our intrinsic valuation, Philip Morris International Inc (PM) is undervalued by 22.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 122.44 - 462.76 | 199.02 | 22.4% |
| DCF (Growth 10y) | 147.18 - 505.75 | 228.40 | 40.4% |
| DCF (EBITDA 5y) | 83.61 - 132.98 | 96.24 | -40.8% |
| DCF (EBITDA 10y) | 113.43 - 176.89 | 131.95 | -18.9% |
| Fair Value | 27.71 - 27.71 | 27.71 | -82.96% |
| P/E | 67.62 - 156.64 | 112.99 | -30.5% |
| EV/EBITDA | 58.03 - 114.09 | 71.59 | -56.0% |
| EPV | 59.01 - 91.44 | 75.22 | -53.7% |
| DDM - Stable | 59.53 - 233.37 | 146.45 | -10.0% |
| DDM - Multi | 113.34 - 315.67 | 163.45 | 0.5% |
| Market Cap (mil) | 253,171.92 |
| Beta | 0.05 |
| Outstanding shares (mil) | 1,556.64 |
| Enterprise Value (mil) | 299,216.94 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.33% |
| Cost of Debt | 4.28% |
| WACC | 6.70% |